Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.12% first-year return on $217k initial cash invested.
-20.12%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,075
Rent
-$3,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $6,719 expenses = $3,644 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$6,719
Mortgage P&I
157%
$4,820
Property Taxes
17%
$522
Home Insurance
11%
$332
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338